Unlock all features! Tap here to upgrade
7685 N Timber Country Rd, Eagle Mountain, UT 84005
3 beds • 3 baths • 2368 sqft
$533,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.06% first-year return on $112k initial cash invested.
-16.06%
Cash On Cash
2.57%
Cap Rate
0.45
DSCR
$1,943
Rent
-$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,943
Total Expenses
$3,443
Mortgage P&I
131%
$2,544
Property Taxes
11%
$207
Home Insurance
10%
$187
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0